Valuation GoPro, Inc. Swiss Exchange

Stocks

Delayed Swiss Exchange Other stock markets 19:35:46 25/04/2022 +04			5-day change	1st Jan Change
5.720 ^USD	+2.69%		-.--%	-

07-29	Gopro Expands Mission 1 Series Lineup with Creator Edition Vlog Kit, Ultimate Creator Edition Filmmaker Kit, New Media Mod, Volta 2 Battery Grip and More	CI
07-09	GoPro Says CEO Nicholas Woodman Offers $20 Million Financing	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	1,608	776.5	527.6	168.7	225.2	123.4	-
Change	-	-51.72%	-32.06%	-68.03%	33.51%	-45.22%	-
Enterprise Value (EV) ¹	1,319	693.8	490.1	159.1	239.5	95.43	59.8
Change	-	-47.38%	-29.36%	-67.54%	50.52%	-60.15%	-37.34%
P/E	4.54x	27.7x	-9.91x	-0.39x	-	-	-
PBR	2.58x	1.27x	0.96x	1.12x	2.92x	1.28x	1.19x
PEG	-	-0.3x	0x	-0x	-	-	-
Capitalization / Revenue	1.39x	0.71x	0.52x	0.21x	0.35x	0.15x	0.17x
EV / Revenue	1.14x	0.63x	0.49x	0.2x	0.37x	0.12x	0.08x
EV / EBITDA	7.86x	7.32x	-17.9x	-2.22x	-8.4x	2.69x	1.61x
EV / EBIT	8.47x	8.11x	-14.4x	-1.98x	-5.88x	6.67x	4.06x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	2.27	0.18	-0.35	-2.82	-	-	-
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	1,161	1,094	1,005	801.5	651.5	799.7	736.9
EBITDA ¹	167.8	94.75	-27.32	-71.64	-28.52	35.48	37.08
EBIT ¹	155.7	85.55	-34.08	-80.33	-40.7	14.3	14.74
Net income	371.2	28.85	-53.18	-432.3	-	-	-
Net Debt ¹	-289.8	-82.72	-37.48	-9.603	14.25	-27.93	-63.57
Reference price ²	10.3100	4.9800	3.4700	1.0900	1.4100	0.7286	0.7286
Nbr of stocks (in thousands)	155,996	155,927	152,040	154,761	159,728	170,983	-
Announcement Date	03/02/22	02/02/23	07/02/24	06/02/25	05/03/26	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LARGAN PRECISION CO., LTD.	24.52x	7.14x	13.88x	2.01%	18.78B
ARASHI VISION INC.	48.1x	3.5x	51.43x	0.21%	8.16B
NEXTVISION STABILIZED SYSTEMS, LTD.	40.04x	-	-	-	6.89B
NIKON CORPORATION	73.9x	1.01x	13.7x	1.01%	4.13B
OPT MACHINE VISION TECH CO., LTD.	53.42x	8.82x	44.96x	0.62%	2.06B
GENIUS ELECTRONIC OPTICAL CO.,LTD.	14.42x	1.89x	5.3x	3.13%	1.86B
TAMRON CO.,LTD.	16.67x	-	-	2.58%	1.47B
DONGGUAN YUTONG OPTICAL TECHNOLOGY CO.,LTD.	21.29x	-	-	-	1.36B
Average	36.54x	4.47x	25.85x	1.6%	5.59B
Weighted average by Cap.	36.34x	5.39x	23.99x	1.5%